Flat
SA44
4 beds
1 bath
Pentre-Cwrt, Llandysul SA44
Initial Investment
£213,049First YearProfit From Rental Income
£70,839
↗ 33%After 5 Years
Change In Property Value
£74,476
↗ 20%After 5 Years
Return On Investment
68%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,564 | £37,295 | £38,228 | £39,183 | £40,163 | £191,433 |
| Total Expenses | £20,535 | £20,654 | £20,790 | £20,929 | £21,070 | £103,977 |
| Profit Before Tax | £16,029 | £16,642 | £17,438 | £18,254 | £19,093 | £87,456 |
| Profit After Tax | £12,984 | £13,480 | £14,125 | £14,786 | £15,465 | £70,839 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £20,484 | £21,130 | £29,731 | £35,074 | £38,898 | £145,316 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 10% | 10% | 14% | 16% | 18% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change